China Unicom (Hong Kong) Limited (762)

Basic

  • Market Cap

    HK$154.21B

  • EV

    HK$120.16B

  • Shares Out

    30.6B

  • Revenue

    CN¥372.66B

  • Employees

    244,658

Margins

  • Gross

    56.51%

  • EBITDA

    23.22%

  • Operating

    4.44%

  • Pre-Tax

    6.08%

  • Net

    4.92%

  • FCF

    7.91%

Returns (5Yr Avg)

  • ROA

    1.49%

  • ROE

    4%

  • ROCE

    3.92%

  • ROIC

    1.7%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$7.04

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥12.18

  • Earnings (Dil)

    CN¥0.6

  • FCF

    CN¥0.92

  • Book Value

    CN¥11.48

Growth (CAGR)

  • Rev 3Yr

    7.65%

  • Rev 5Yr

    5.23%

  • Rev 10Yr

    2.76%

  • Dil EPS 3Yr

    13.92%

  • Dil EPS 5Yr

    49.19%

  • Dil EPS 10Yr

    3.75%

  • Rev Fwd 2Yr

    5.84%

  • EBITDA Fwd 2Yr

    3.5%

  • EPS Fwd 2Yr

    12.76%

  • EPS LT Growth Est

    9%

Dividends

  • Yield

    —

  • Payout

    52.1%

  • DPS

    CN¥0.31

  • DPS Growth 3Yr

    22.79%

  • DPS Growth 5Yr

    39.43%

  • DPS Growth 10Yr

    10.03%

  • DPS Growth Fwd 2Yr

    18.09%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

290,877.0

290,515.0

303,838.0

327,854.0

354,944.0

372,659.0

Total Revenues % Chg.

5.8%

-0.1%

4.6%

7.9%

8.3%

7.3%

Cost of Goods Sold, Total

144,719.0

126,467.0

133,920.0

148,365.0

154,798.0

162,079.0

Gross Profit

146,158.0

164,048.0

169,918.0

179,489.0

200,146.0

210,580.0

Selling General & Admin Expenses, Total

2,882.0

9,012.0

9,460.0

9,863.0

11,731.0

20,081.0

Depreciation & Amortization

75,777.0

83,080.0

83,017.0

85,652.0

86,829.0

86,599.0

Other Operating Expenses

54,215.0

58,499.0

63,954.0

69,557.0

87,364.0

87,364.0

Other Operating Expenses, Total

132,874.0

150,591.0

156,431.0

165,072.0

185,924.0

194,044.0

Operating Income

13,284.0

13,457.0

13,487.0

14,417.0

14,222.0

16,536.0

Interest Expense, Total

-1,567.0

-2,016.0

-1,612.0

-1,303.0

-1,060.0

-1,737.0

Interest And Investment Income

1,915.0

1,477.0

1,750.0

2,244.0

2,334.0

2,652.0

Net Interest Expenses

348.0

-539.0

138.0

941.0

1,274.0

915.0

Income (Loss) On Equity Invest.

3,075.0

2,005.0

2,375.0

3,310.0

3,746.0

4,100.0

Currency Exchange Gains (Loss)

80.0

-39.0

-46.0

-8.0

15.0

15.0

Other Non Operating Income (Expenses)

442.0

1,342.0

2,197.0

3,040.0

3,117.0

2,878.0

EBT, Excl. Unusual Items

17,229.0

16,226.0

18,151.0

21,700.0

22,374.0

24,444.0

Gain (Loss) On Sale Of Investments

—

120.0

241.0

-24.0

96.0

96.0

Gain (Loss) On Sale Of Assets

-4,148.0

-2,179.0

-2,365.0

-3,749.0

-1,882.0

-1,882.0

EBT, Incl. Unusual Items

13,081.0

14,167.0

16,027.0

17,927.0

20,588.0

22,658.0

Income Tax Expense

2,824.0

2,795.0

3,450.0

3,420.0

3,751.0

4,166.0

Earnings From Continuing Operations

10,257.0

11,372.0

12,577.0

14,507.0

16,837.0

18,492.0

Minority Interest

-60.0

-42.0

-84.0

-139.0

-92.0

-168.0

Net Income

10,197.0

11,330.0

12,493.0

14,368.0

16,745.0

18,324.0

Net Income to Common Incl Extra Items

10,197.0

11,330.0

12,493.0

14,368.0

16,745.0

18,324.0

Net Income to Common Excl. Extra Items

10,197.0

11,330.0

12,493.0

14,368.0

16,745.0

18,324.0

Total Shares Outstanding

30,598.0

30,598.0

30,598.1

30,598.1

30,598.0

30,598.0

Weighted Avg. Shares Outstanding

30,598.0

30,598.0

30,598.0

30,598.0

30,598.0

30,598.0

Weighted Avg. Shares Outstanding Dil

30,598.0

30,598.0

30,598.0

30,598.0

30,598.0

30,598.0

EPS

0.3

0.4

0.4

0.5

0.5

0.6

EPS Diluted

0.3

0.4

0.4

0.5

0.5

0.6

EBITDA

84,536.0

81,609.0

79,596.0

83,852.0

83,984.0

86,543.3